57.59
Revenue₹M
389.2
398.1
413.8
439.8
461.7
480.8
511.6
524.0
552.0
581.1
59.96
4.71%
4.81%
91
15.07
Revenue growth%
34.92
31.99
33.49
32.19
30.39
28.15
29.24
26.37
26.67
29.48
4.60
28.15
29.93
75
23.44
Gross margin%
14.77
16.52
18.67
19.63
18.45
19.58
22.47
20.27
20.76
18.48
11.21
20.27
19.12
88
23.20
Operating margin%
0.40
1.71
4.11
5.06
4.44
3.19
0.86
1.59
1.03
2.62
19.03
1.59
2.16
62
4.81
Net margin%
0.63
0.40
2.02
4.50
5.08
6.91
7.41
10.30
12.85
14.52
4.97
10.30
6.00
52
23.34
P/E ratio (avg)x
38.25
36.82
36.22
40.71
46.06
51.68
52.11
49.76
57.28
66.07
25.48
52.11
47.91
78
35.31
EV/EBITx
24.76
26.31
29.60
33.23
35.93
41.27
41.21
46.48
45.04
42.20
24.90
42.20
38.57
54
21.31
FCF yield (avg)%
29.16
30.64
28.81
29.70
28.68
28.99
28.94
29.20
29.75
27.79
11.74
28.99
29.07
64
12.67
FCF margin%
8.67
9.78
6.91
8.88
7.41
6.98
8.77
6.01
6.04
3.54
25.00
6.04
7.19
14
1.431
FCF / Net incomex
0.393
0.424
0.490
0.456
0.507
0.573
0.571
0.615
0.664
0.707
0.493
0.615
0.539
91
11.97
ROIC%
29.19
29.64
28.23
27.39
25.17
24.46
23.61
25.56
25.25
25.96
3.23
25.25
25.76
49
11.02
Return on equity%
6.18
7.60
6.99
4.93
6.45
9.38
11.88
12.00
10.25
8.66
2.47
10.25
8.13
79
9.72
Return on assets%
17.81
16.29
17.86
20.57
18.15
16.13
15.62
13.66
13.28
16.26
6.97
15.62
16.28
12
0.55
EPS₹
0.37
0.37
0.38
0.35
0.34
0.30
0.28
0.30
0.31
0.28
0.56
(3.76%)
(1.60%)
—
10.61
EPS growth%
21.58
23.18
23.34
21.26
19.10
19.10
20.78
19.33
22.32
22.55
18.38
20.78
21.42
79
0.15
Bookvalue per sh₹
0.09
0.09
0.10
0.10
0.10
0.11
0.10
0.10
0.09
0.08
0.25
(2.88%)
(0.32%)
—
0.56
FCF per share₹
0.39
0.37
0.34
0.36
0.33
0.34
0.31
0.32
0.33
0.34
0.53
0.05%
(0.83%)
—
0.31
Dividend per sh₹
0.50
0.48
0.48
0.50
0.49
0.56
0.57
0.57
0.68
0.66
0.30
6.40%
3.89%
—
4.15
Div yield (avg)%
19.48
17.25
18.10
17.53
18.82
19.13
22.03
23.42
24.40
26.23
2.37
23.42
19.31
14
14.71
Payout ratio%
21.21
21.72
22.28
20.99
19.11
19.33
20.08
21.00
21.79
22.99
8.71
21.00
21.11
88
348.5
Shares (diluted)M
375.7
349.0
322.9
328.7
292.9
284.8
297.2
294.0
274.4
287.0
352.6
(0.41%)
(1.89%)
23
22.22
Buyback yield%
25.69
24.90
27.86
28.62
31.42
29.48
29.50
30.28
28.12
28.49
4.91
29.48
28.56
84
0.647
D/E ratiox
1.166
1.304
1.351
1.390
1.579
1.557
1.749
2.081
2.181
2.495
1.610
2.081
1.568
83
0.528
Enterprise value₹B
0.847
1.014
1.073
1.127
1.209
1.310
1.443
1.553
1.641
1.687
0.212
6.90%
7.15%
32
332.7
LT debt₹M
162.9
168.3
192.9
219.4
248.2
244.1
233.4
261.0
249.5
262.8
26.61
1.15%
4.63%
77
Revenue
₹581.1M
4.81%
1.00×
Cost of revenue
₹293.0M
4.75%
1.00×
Operating expenses
₹102.8M
4.91%
1.01×
Goodwill & intangibles
15.04%
Spread over hurdle
14.50%